看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Ps Multiple | 0.5x - 0.6x | 0.6x |
| Selected Fwd Ps Multiple | 0.5x - 0.5x | 0.5x |
| Fair Value | $10.97 - $12.12 | $11.54 |
| Upside | 13.8% - 25.7% | 19.7% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| Yamaha Motor Co., Ltd. | 727,200.0% | TSE:7272 |
| Bayerische Motoren Werke Aktiengesellschaft | - | OTCPK:BAMX.F |
| Volkswagen AG | - | OTCPK:VLKA.F |
| Harley-Davidson, Inc. | - | NYSE:HOG |
| Mazda Motor Corporation | 726,100.0% | TSE:7261 |
| Suzuki Motor Corporation | - | OTCPK:SZKM.F |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 7272 | BAMX.F | VLKA.F | HOG | 7261 | SZKM.F | |||
| TSE:7272 | OTCPK:BAMX.F | OTCPK:VLKA.F | NYSE:HOG | TSE:7261 | OTCPK:SZKM.F | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 9.1% | 6.4% | 5.1% | -0.7% | 6.3% | 6.8% | ||
| 3Y CAGR | 12.4% | 8.6% | 9.1% | -0.9% | 18.8% | 19.1% | ||
| Latest Twelve Months | 6.7% | -8.4% | 0.7% | -11.1% | 5.4% | 14.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 6.9% | 8.5% | 5.2% | 9.4% | 2.1% | 5.9% | ||
| Prior Fiscal Year | 6.8% | 7.3% | 4.9% | 12.1% | 3.7% | 4.8% | ||
| Latest Fiscal Year | 4.2% | 5.1% | 3.3% | 8.8% | 4.3% | 5.0% | ||
| Latest Twelve Months | 4.2% | 5.1% | 3.3% | 8.8% | 2.7% | 6.6% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 4.3x | 8.1x | 7.3x | 13.6x | 0.5x | 2.5x | ||
| Price / LTM Sales | 0.4x | 0.3x | 0.1x | 0.5x | 0.1x | 0.5x | ||
| LTM P/E Ratio | 9.6x | 5.6x | 4.1x | 6.2x | 3.8x | 7.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.1x | 0.3x | 0.5x | |||||
| Historical LTM P/S Ratio | 0.3x | 0.6x | 0.8x | |||||
| Selected Price / Sales Multiple | 0.5x | 0.6x | 0.6x | |||||
| (x) LTM Sales | 5,810,490 | 5,810,490 | 5,810,490 | |||||
| (=) Equity Value | 3,074,213 | 3,236,014 | 3,397,815 | |||||
| (/) Shares Outstanding | 1,929.3 | 1,929.3 | 1,929.3 | |||||
| Implied Value Range | 1,593.45 | 1,677.32 | 1,761.19 | |||||
| FX Rate: JPY/USD | 143.6 | 143.6 | 143.6 | Market Price | ||||
| Implied Value Range (Trading Cur) | 11.10 | 11.68 | 12.26 | 9.64 | ||||
| Upside / (Downside) | 15.1% | 21.2% | 27.2% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 7272 | BAMX.F | VLKA.F | HOG | 7261 | SZKM.F | |
| Value of Common Equity | 1,042,750 | 42,185 | 44,136 | 2,807 | 503,461 | 2,670,797 | |
| (/) Shares Outstanding | 973.6 | 622.3 | 501.3 | 124.5 | 630.4 | 1,929.3 | |
| Implied Stock Price | 1,071.00 | 67.79 | 88.04 | 22.54 | 798.70 | 1,384.35 | |
| FX Conversion Rate to Trading Currency | 1.00 | 0.88 | 0.88 | 1.00 | 1.00 | 143.61 | |
| Implied Stock Price (Trading Cur) | 1,071.00 | 76.88 | 99.85 | 22.54 | 798.70 | 9.64 | |
| Trading Currency | JPY | USD | USD | USD | JPY | USD | |
| FX Rate to Reporting Currency | 1.00 | 0.88 | 0.88 | 1.00 | 1.00 | 143.61 | |